2021 Beckton St, North Charleston, SC, 29420 | $304/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1412 sft

483 Pender Woods Dr, Summerville, SC, 29486

Motivated Seller+ 1 more

3 Bed
2 Bath
1456 sft

148 Jupiter Ln, Summerville, SC, 29483

4 Bed
2 Bath
1901 sft

9703 Mosgrove Ave, Ladson, SC, 29456

3 Bed
3 Bath
1386 sft

Pulsar Plan, Dawson Branch, Summerville, SC, 29483

Nearby investment properties with comparable prices

5 Bed
3 Bath
2400 sft

602 Quiet Valley Rd, Summerville, SC, 29486

3 Bed
3 Bath
1476 sft

213 Central Creek Dr, Goose Creek, SC, 29445

5 Bed
3 Bath
2525 sft

2104 Clipstone Dr, Ladson, SC, 29456

4 Bed
3 Bath
2185 sft

1008 Wild Roam Run #KSXKDO, Summerville, SC, 29485

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in North Charleston at 2021 Beckton St, North Charleston, SC, 29420 priced at $449,900 converts $2,987/mo rent into $304/mo cash flow after a $2,202/mo obligation. Total monthly income equals $2,987/mo, and annual cash flow totals $3,651/yr on $149,142 invested. Return on cash invested prints 22.36% in year one, and rental yield reads 7.97% against a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation compiles into $124,299 by year five. Five-year ROI reaches 115.7% and total cumulative return in cash sums $172,558. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,987/mo property income covering a $2,202/mo payment, not borrower’s personal income.

Single Family

Built in 1993

0.32 Acres lot

$N/A/sqft

$55 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 29420, North Charleston, SC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,849 (100%)
Owner Occupied HU	6,196 (52.3%)
Renter Occupied HU	5,023 (42.4%)
Vacant Housing Units	630 ( 5.3%)
Median Home Value	$318,637
Average Home Value	$367,872